Highlights

[YSPSAH] YoY Quarter Result on 2011-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -14.42%    YoY -     12.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 54,861 48,784 46,476 42,236 38,941 33,200 31,535 9.66%
  YoY % 12.46% 4.97% 10.04% 8.46% 17.29% 5.28% -
  Horiz. % 173.97% 154.70% 147.38% 133.93% 123.49% 105.28% 100.00%
PBT 9,977 5,540 3,891 5,228 5,308 3,376 3,880 17.04%
  YoY % 80.09% 42.38% -25.57% -1.51% 57.23% -12.99% -
  Horiz. % 257.14% 142.78% 100.28% 134.74% 136.80% 87.01% 100.00%
Tax -2,783 -1,373 -1,358 -880 -1,381 -680 -2,160 4.31%
  YoY % -102.69% -1.10% -54.32% 36.28% -103.09% 68.52% -
  Horiz. % 128.84% 63.56% 62.87% 40.74% 63.94% 31.48% 100.00%
NP 7,194 4,167 2,533 4,348 3,927 2,696 1,720 26.92%
  YoY % 72.64% 64.51% -41.74% 10.72% 45.66% 56.74% -
  Horiz. % 418.26% 242.27% 147.27% 252.79% 228.31% 156.74% 100.00%
NP to SH 7,018 4,072 2,600 4,255 3,788 2,670 1,755 25.97%
  YoY % 72.35% 56.62% -38.90% 12.33% 41.87% 52.14% -
  Horiz. % 399.89% 232.02% 148.15% 242.45% 215.84% 152.14% 100.00%
Tax Rate 27.89 % 24.78 % 34.90 % 16.83 % 26.02 % 20.14 % 55.67 % -10.88%
  YoY % 12.55% -29.00% 107.37% -35.32% 29.20% -63.82% -
  Horiz. % 50.10% 44.51% 62.69% 30.23% 46.74% 36.18% 100.00%
Total Cost 47,667 44,617 43,943 37,888 35,014 30,504 29,815 8.13%
  YoY % 6.84% 1.53% 15.98% 8.21% 14.78% 2.31% -
  Horiz. % 159.88% 149.65% 147.39% 127.08% 117.44% 102.31% 100.00%
Net Worth 235,708 226,222 218,666 212,749 98,553 96,714 68,287 22.92%
  YoY % 4.19% 3.46% 2.78% 115.87% 1.90% 41.63% -
  Horiz. % 345.17% 331.28% 320.21% 311.55% 144.32% 141.63% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - 5,913 5,802 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.90% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.90% 100.00% -
Div Payout % - % - % - % - % 156.10 % 217.34 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -28.18% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.82% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 235,708 226,222 218,666 212,749 98,553 96,714 68,287 22.92%
  YoY % 4.19% 3.46% 2.78% 115.87% 1.90% 41.63% -
  Horiz. % 345.17% 331.28% 320.21% 311.55% 144.32% 141.63% 100.00%
NOSH 133,168 133,071 133,333 132,968 98,553 96,714 68,287 11.77%
  YoY % 0.07% -0.20% 0.27% 34.92% 1.90% 41.63% -
  Horiz. % 195.01% 194.87% 195.25% 194.72% 144.32% 141.63% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.11 % 8.54 % 5.45 % 10.29 % 10.08 % 8.12 % 5.45 % 15.75%
  YoY % 53.51% 56.70% -47.04% 2.08% 24.14% 48.99% -
  Horiz. % 240.55% 156.70% 100.00% 188.81% 184.95% 148.99% 100.00%
ROE 2.98 % 1.80 % 1.19 % 2.00 % 3.84 % 2.76 % 2.57 % 2.50%
  YoY % 65.56% 51.26% -40.50% -47.92% 39.13% 7.39% -
  Horiz. % 115.95% 70.04% 46.30% 77.82% 149.42% 107.39% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.20 36.66 34.86 31.76 39.51 34.33 46.18 -1.88%
  YoY % 12.38% 5.16% 9.76% -19.62% 15.09% -25.66% -
  Horiz. % 89.22% 79.39% 75.49% 68.77% 85.56% 74.34% 100.00%
EPS 5.27 3.06 1.95 3.20 3.76 3.19 1.83 19.27%
  YoY % 72.22% 56.92% -39.06% -14.89% 17.87% 74.32% -
  Horiz. % 287.98% 167.21% 106.56% 174.86% 205.46% 174.32% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.7700 1.7000 1.6400 1.6000 1.0000 1.0000 1.0000 9.98%
  YoY % 4.12% 3.66% 2.50% 60.00% 0.00% 0.00% -
  Horiz. % 177.00% 170.00% 164.00% 160.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 39.30 34.95 33.30 30.26 27.90 23.78 22.59 9.66%
  YoY % 12.45% 4.95% 10.05% 8.46% 17.33% 5.27% -
  Horiz. % 173.97% 154.71% 147.41% 133.95% 123.51% 105.27% 100.00%
EPS 5.03 2.92 1.86 3.05 2.71 1.91 1.26 25.94%
  YoY % 72.26% 56.99% -39.02% 12.55% 41.88% 51.59% -
  Horiz. % 399.21% 231.75% 147.62% 242.06% 215.08% 151.59% 100.00%
DPS 0.00 0.00 0.00 0.00 4.24 4.16 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 1.92% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.92% 100.00% -
NAPS 1.6886 1.6207 1.5665 1.5241 0.7060 0.6929 0.4892 22.92%
  YoY % 4.19% 3.46% 2.78% 115.88% 1.89% 41.64% -
  Horiz. % 345.18% 331.30% 320.22% 311.55% 144.32% 141.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.3000 1.3400 1.0400 1.0000 1.0900 1.0300 0.9200 -
P/RPS 3.16 3.66 2.98 3.15 2.76 3.00 1.99 8.01%
  YoY % -13.66% 22.82% -5.40% 14.13% -8.00% 50.75% -
  Horiz. % 158.79% 183.92% 149.75% 158.29% 138.69% 150.75% 100.00%
P/EPS 24.67 43.79 53.33 31.25 28.36 37.31 35.80 -6.01%
  YoY % -43.66% -17.89% 70.66% 10.19% -23.99% 4.22% -
  Horiz. % 68.91% 122.32% 148.97% 87.29% 79.22% 104.22% 100.00%
EY 4.05 2.28 1.88 3.20 3.53 2.68 2.79 6.41%
  YoY % 77.63% 21.28% -41.25% -9.35% 31.72% -3.94% -
  Horiz. % 145.16% 81.72% 67.38% 114.70% 126.52% 96.06% 100.00%
DY 0.00 0.00 0.00 0.00 5.50 5.83 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -5.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 94.34% 100.00% -
P/NAPS 0.73 0.79 0.63 0.63 1.09 1.03 0.92 -3.78%
  YoY % -7.59% 25.40% 0.00% -42.20% 5.83% 11.96% -
  Horiz. % 79.35% 85.87% 68.48% 68.48% 118.48% 111.96% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 10/02/10 12/02/09 -
Price 1.5000 1.3600 1.0400 1.0300 1.1000 1.0400 1.0000 -
P/RPS 3.64 3.71 2.98 3.24 2.78 3.03 2.17 9.00%
  YoY % -1.89% 24.50% -8.02% 16.55% -8.25% 39.63% -
  Horiz. % 167.74% 170.97% 137.33% 149.31% 128.11% 139.63% 100.00%
P/EPS 28.46 44.44 53.33 32.19 28.62 37.67 38.91 -5.08%
  YoY % -35.96% -16.67% 65.67% 12.47% -24.02% -3.19% -
  Horiz. % 73.14% 114.21% 137.06% 82.73% 73.55% 96.81% 100.00%
EY 3.51 2.25 1.88 3.11 3.49 2.65 2.57 5.33%
  YoY % 56.00% 19.68% -39.55% -10.89% 31.70% 3.11% -
  Horiz. % 136.58% 87.55% 73.15% 121.01% 135.80% 103.11% 100.00%
DY 0.00 0.00 0.00 0.00 5.45 5.77 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -5.55% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 94.45% 100.00% -
P/NAPS 0.85 0.80 0.63 0.64 1.10 1.04 1.00 -2.67%
  YoY % 6.25% 26.98% -1.56% -41.82% 5.77% 4.00% -
  Horiz. % 85.00% 80.00% 63.00% 64.00% 110.00% 104.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers